Suite number:
1-A
Project:
Address:
Toronto, Ontario
Developer:
Plaza
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
480 sqft
Occupancy Date:
Jul 2026
Price, CAD
$841,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.06%
Cumulative Return on Investment in Year 5
81.01%
Property Price at the End of Year 5
$1,083,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 30 days
$42,050
11% on Occupancy
$92,510
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
property price appreciation | $44,000 | $46,000 | $48,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $66,000 | $69,000 | $555,000 |
rent income | - | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $120,000 |
mortgage principal reduction | - | $10,000 | $11,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $114,000 |
deposit interest | $7 | - | - | - | - | - | - | - | - | - | $7 |
gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
total income return | $44,000 | $92,000 | $71,000 | $74,000 | $78,000 | $82,000 | $86,000 | $91,000 | $95,000 | $100,000 | $813,000 |
Expense/ Investment
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
deposit | $135,000 | - | - | - | - | - | - | - | - | - | $135,000 |
remaining balance payment | $34,000 | - | - | - | - | - | - | - | - | - | $34,000 |
closing cost | $67,000 | - | - | - | - | - | - | - | - | - | $67,000 |
operating expense | - | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $74,000 |
mortgage payment | - | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $379,000 |
total expense investment | $235,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $51,000 | $51,000 | $51,000 | $51,000 | $688,000 |
Other
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
net gain loss | -$191,676 | $42,000 | $21,000 | $24,000 | $28,000 | $32,000 | $36,000 | $40,000 | $44,000 | $49,000 | $124,000 |
cumulative roi | $19 | $46 | $59 | $71 | $81 | $90 | $99 | $107 | $115 | $123 | $809 |
Yonge at Wellesley Station
Address: Toronto, Ontario
Price Range: $694,000 - $1,954,000
Avail. suites: 24
0—3.5 bd
375—1181 SqFt